[BKAWAN] YoY Quarter Result on 30-Jun-2007 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 16.93%
YoY- 33.68%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 55,324 61,751 72,418 52,830 51,060 52,317 40,686 5.25%
PBT 203,223 99,677 124,777 77,865 58,540 67,643 59,803 22.60%
Tax -1,432 1,078 -1,624 -1,563 -1,352 -15,949 -13,912 -31.52%
NP 201,791 100,755 123,153 76,302 57,188 51,694 45,891 27.98%
-
NP to SH 201,116 101,829 120,953 74,337 55,610 49,247 45,891 27.90%
-
Tax Rate 0.70% -1.08% 1.30% 2.01% 2.31% 23.58% 23.26% -
Total Cost -146,467 -39,004 -50,735 -23,472 -6,128 623 -5,205 74.35%
-
Net Worth 3,108,117 2,814,369 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 8.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,108,117 2,814,369 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 8.24%
NOSH 424,026 426,419 431,820 433,451 289,183 289,164 289,168 6.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 364.74% 163.16% 170.06% 144.43% 112.00% 98.81% 112.79% -
ROE 6.47% 3.62% 4.42% 3.06% 2.75% 2.38% 2.38% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.05 14.48 16.77 12.19 17.66 18.09 14.07 -1.24%
EPS 47.43 23.88 28.01 17.15 12.82 17.03 15.87 20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.33 6.60 6.34 5.61 7.00 7.17 6.68 1.55%
Adjusted Per Share Value based on latest NOSH - 433,451
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 12.47 13.92 16.32 11.91 11.51 11.79 9.17 5.25%
EPS 45.33 22.95 27.26 16.76 12.53 11.10 10.34 27.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.0055 6.3434 6.1707 5.4808 4.5626 4.6731 4.3538 8.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 10.80 8.85 10.60 8.90 7.90 5.95 5.95 -
P/RPS 82.78 61.11 63.21 73.02 44.74 32.89 42.29 11.83%
P/EPS 22.77 37.06 37.84 51.90 41.08 34.94 37.49 -7.97%
EY 4.39 2.70 2.64 1.93 2.43 2.86 2.67 8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.34 1.67 1.59 1.13 0.83 0.89 8.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 -
Price 11.60 9.30 8.30 8.10 9.25 5.95 5.70 -
P/RPS 88.91 64.22 49.49 66.46 52.39 32.89 40.51 13.99%
P/EPS 24.46 38.94 29.63 47.23 48.10 34.94 35.92 -6.20%
EY 4.09 2.57 3.37 2.12 2.08 2.86 2.78 6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.41 1.31 1.44 1.32 0.83 0.85 10.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment